[MELEWAR] YoY TTM Result on 31-Oct-2003 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -14.02%
YoY- -30.3%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 244,483 277,280 568,159 439,128 383,891 347,155 380,202 -7.82%
PBT 18,495 -1,160 95,898 66,837 65,291 40,705 81,341 -23.92%
Tax 21,961 -2,031 -23,050 -19,249 2,988 -5,869 -12,540 -
NP 40,456 -3,191 72,848 47,588 68,279 34,836 68,801 -9.33%
-
NP to SH 40,456 -3,191 72,848 47,588 68,279 34,836 68,801 -9.33%
-
Tax Rate -118.74% - 24.04% 28.80% -4.58% 14.42% 15.42% -
Total Cost 204,027 280,471 495,311 391,540 315,612 312,319 311,401 -7.50%
-
Net Worth 338,086 336,833 344,525 349,205 649,914 553,174 577,862 -9.42%
Dividend
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 4,875 - 31,464 - 15,813 22,637 - -
Div Payout % 12.05% - 43.19% - 23.16% 64.98% - -
Equity
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 338,086 336,833 344,525 349,205 649,914 553,174 577,862 -9.42%
NOSH 169,043 160,397 160,244 158,011 158,153 79,024 79,050 15.06%
Ratio Analysis
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 16.55% -1.15% 12.82% 10.84% 17.79% 10.03% 18.10% -
ROE 11.97% -0.95% 21.14% 13.63% 10.51% 6.30% 11.91% -
Per Share
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 144.63 172.87 354.56 277.91 242.73 439.30 480.96 -19.89%
EPS 23.93 -1.99 45.46 30.12 43.17 44.08 87.03 -21.20%
DPS 2.88 0.00 19.90 0.00 10.00 28.64 0.00 -
NAPS 2.00 2.10 2.15 2.21 4.1094 7.00 7.31 -21.28%
Adjusted Per Share Value based on latest NOSH - 158,011
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 68.01 77.14 158.06 122.16 106.80 96.58 105.77 -7.82%
EPS 11.25 -0.89 20.27 13.24 19.00 9.69 19.14 -9.34%
DPS 1.36 0.00 8.75 0.00 4.40 6.30 0.00 -
NAPS 0.9405 0.9371 0.9585 0.9715 1.8081 1.5389 1.6076 -9.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/03/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.12 1.25 2.14 2.69 2.75 4.56 5.45 -
P/RPS 0.77 0.72 0.60 0.97 1.13 1.04 1.13 -6.83%
P/EPS 4.68 -62.83 4.71 8.93 6.37 10.34 6.26 -5.22%
EY 21.37 -1.59 21.24 11.20 15.70 9.67 15.97 5.52%
DY 2.57 0.00 9.30 0.00 3.64 6.28 0.00 -
P/NAPS 0.56 0.60 1.00 1.22 0.67 0.65 0.75 -5.25%
Price Multiplier on Announcement Date
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date - - 16/12/04 18/12/03 04/12/02 05/12/01 15/11/00 -
Price 0.00 0.00 2.15 2.49 2.63 4.78 5.50 -
P/RPS 0.00 0.00 0.61 0.90 1.08 1.09 1.14 -
P/EPS 0.00 0.00 4.73 8.27 6.09 10.84 6.32 -
EY 0.00 0.00 21.14 12.10 16.42 9.22 15.82 -
DY 0.00 0.00 9.26 0.00 3.80 5.99 0.00 -
P/NAPS 0.00 0.00 1.00 1.13 0.64 0.68 0.75 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment